Nifty
Sensex
:
:
22405.60
73872.29
27.20 (0.12%)
66.14 (0.09%)

Auto Ancillary

Rating :
69/99

BSE: 505160 | NSE: TALBROAUTO

277.50
04-Mar-2024
  • Open
  • High
  • Low
  • Previous Close
  •  289.00
  •  289.00
  •  273.10
  •  286.20
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  97205
  •  269.73
  •  346.95
  •  77.00

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 1,713.88
  • 22.24
  • 2
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 1,794.92
  • 0.22%
  • 3.66

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 58.42%
  • 2.52%
  • 34.66%
  • FII
  • DII
  • Others
  • 0.01%
  • 0.00%
  • 4.39%

Chart

Price | P:E | P:BV | EV:EBITDA | MCap:Sales | EPS

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 5.87
  • 6.03
  • 13.37

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 10.53
  • 11.31
  • 8.95

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 11.15
  • 26.91
  • 12.41

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 12.82
  • 10.26
  • 12.52

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 1.61
  • 1.63
  • 2.17

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 7.85
  • 8.13
  • 9.35

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Dec 23
Dec 22
Var%
Sep 23
Sep 22
Var%
Jun 23
Jun 22
Var%
Mar 23
Mar 22
Var%
Net Sales
198.74
158.53
25.36%
194.03
160.73
20.72%
182.83
152.97
19.52%
174.95
148.05
18.17%
Expenses
168.30
135.89
23.85%
165.86
140.04
18.44%
157.47
133.93
17.58%
150.03
127.08
18.06%
EBITDA
30.44
22.64
34.45%
28.16
20.69
36.10%
25.35
19.04
33.14%
24.92
20.97
18.84%
EBIDTM
15.32%
14.28%
14.52%
12.87%
13.87%
12.45%
14.24%
14.16%
Other Income
2.74
1.13
142.48%
2.60
1.44
80.56%
2.49
1.71
45.61%
1.92
1.86
3.23%
Interest
3.55
3.27
8.56%
3.40
2.65
28.30%
3.20
2.28
40.35%
3.16
2.79
13.26%
Depreciation
6.14
6.28
-2.23%
6.05
6.05
0.00%
6.00
5.54
8.30%
5.85
5.76
1.56%
PBT
23.48
14.22
65.12%
21.31
13.43
58.67%
18.64
12.93
44.16%
17.83
14.29
24.77%
Tax
5.45
3.53
54.39%
5.27
3.41
54.55%
4.67
3.24
44.14%
4.54
4.26
6.57%
PAT
18.03
10.69
68.66%
16.04
10.02
60.08%
13.97
9.69
44.17%
13.29
10.03
32.50%
PATM
9.07%
6.74%
8.27%
6.24%
7.64%
6.34%
7.60%
6.77%
EPS
3.68
2.23
65.02%
0.65
2.11
-69.19%
2.82
1.93
46.11%
2.74
2.04
34.31%

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Net Sales
750.55
647.18
577.24
444.20
385.29
482.85
392.98
324.88
391.85
389.62
365.97
Net Sales Growth
21.00%
12.12%
29.95%
15.29%
-20.21%
22.87%
20.96%
-17.09%
0.57%
6.46%
 
Cost Of Goods Sold
413.35
351.12
306.46
238.25
204.81
272.73
220.41
180.68
218.48
218.95
208.69
Gross Profit
337.20
296.06
270.78
205.95
180.48
210.11
172.56
144.19
173.37
170.66
157.29
GP Margin
44.93%
45.75%
46.91%
46.36%
46.84%
43.51%
43.91%
44.38%
44.24%
43.80%
42.98%
Total Expenditure
641.66
561.69
504.46
388.52
348.75
432.82
354.28
294.54
348.78
350.29
334.56
Power & Fuel Cost
-
20.02
21.20
17.58
16.60
20.03
16.15
12.58
14.31
17.84
17.10
% Of Sales
-
3.09%
3.67%
3.96%
4.31%
4.15%
4.11%
3.87%
3.65%
4.58%
4.67%
Employee Cost
-
70.69
65.11
53.87
56.02
59.25
51.35
46.82
51.60
48.01
42.35
% Of Sales
-
10.92%
11.28%
12.13%
14.54%
12.27%
13.07%
14.41%
13.17%
12.32%
11.57%
Manufacturing Exp.
-
64.31
55.38
40.50
34.98
41.04
33.54
26.46
28.33
31.75
30.13
% Of Sales
-
9.94%
9.59%
9.12%
9.08%
8.50%
8.53%
8.14%
7.23%
8.15%
8.23%
General & Admin Exp.
-
12.24
9.63
6.36
12.02
9.40
9.19
8.98
9.54
7.62
7.96
% Of Sales
-
1.89%
1.67%
1.43%
3.12%
1.95%
2.34%
2.76%
2.43%
1.96%
2.18%
Selling & Distn. Exp.
-
32.17
36.77
24.06
17.36
21.26
14.56
10.83
16.83
18.00
16.87
% Of Sales
-
4.97%
6.37%
5.42%
4.51%
4.40%
3.71%
3.33%
4.30%
4.62%
4.61%
Miscellaneous Exp.
-
11.13
9.92
7.90
6.96
9.11
9.08
8.18
9.69
8.11
16.87
% Of Sales
-
1.72%
1.72%
1.78%
1.81%
1.89%
2.31%
2.52%
2.47%
2.08%
3.13%
EBITDA
108.87
85.49
72.78
55.68
36.54
50.03
38.70
30.34
43.07
39.33
31.41
EBITDA Margin
14.51%
13.21%
12.61%
12.53%
9.48%
10.36%
9.85%
9.34%
10.99%
10.09%
8.58%
Other Income
9.75
8.01
10.40
8.95
6.50
8.03
8.41
7.52
6.05
10.40
11.27
Interest
13.31
11.36
11.77
13.49
16.10
15.53
13.94
15.91
17.69
18.67
19.03
Depreciation
24.04
23.72
22.89
22.98
19.17
17.90
14.19
12.31
15.31
9.99
10.45
PBT
81.26
58.41
48.53
28.16
7.78
24.64
18.98
9.63
16.12
21.08
13.20
Tax
19.93
14.71
11.48
12.68
1.32
7.76
5.16
2.15
4.48
5.09
2.69
Tax Rate
24.53%
25.18%
23.66%
27.40%
23.40%
31.49%
24.41%
22.33%
31.57%
26.50%
12.22%
PAT
61.33
55.58
44.89
39.13
4.32
16.88
15.97
7.49
9.71
14.12
19.31
PAT before Minority Interest
61.33
55.58
44.89
39.13
4.32
16.88
15.97
7.49
9.71
14.12
19.31
Minority Interest
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
PAT Margin
8.17%
8.59%
7.78%
8.81%
1.12%
3.50%
4.06%
2.31%
2.48%
3.62%
5.28%
PAT Growth
51.69%
23.81%
14.72%
805.79%
-74.41%
5.70%
113.22%
-22.86%
-31.23%
-26.88%
 
EPS
9.94
9.01
7.28
6.34
0.70
2.74
2.59
1.21
1.57
2.29
3.13

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Shareholder's Funds
367.52
301.88
247.53
197.92
198.77
179.41
155.48
131.74
127.15
119.29
Share Capital
12.35
12.35
12.35
12.35
12.35
12.35
12.35
12.35
12.35
12.35
Total Reserves
355.17
289.54
235.18
185.57
186.42
167.06
143.14
119.40
114.80
106.94
Non-Current Liabilities
38.79
44.81
22.76
38.07
32.65
32.88
35.90
33.60
40.78
40.76
Secured Loans
6.08
7.62
14.11
20.11
24.03
11.43
10.93
14.42
22.80
23.30
Unsecured Loans
0.00
0.00
0.00
0.00
1.20
4.10
5.69
8.45
8.96
7.61
Long Term Provisions
17.16
25.77
2.25
14.07
3.59
12.88
16.35
3.40
4.07
4.01
Current Liabilities
264.65
246.54
267.00
254.81
276.65
262.39
215.27
230.35
215.67
185.98
Trade Payables
168.92
153.14
149.39
105.60
117.26
137.24
93.10
106.80
92.22
74.92
Other Current Liabilities
19.38
19.28
31.32
27.23
32.57
22.06
24.53
29.54
35.84
31.03
Short Term Borrowings
75.14
73.08
70.62
121.11
112.34
101.77
96.73
90.56
85.07
77.23
Short Term Provisions
1.21
1.04
15.67
0.87
14.48
1.32
0.91
3.45
2.54
2.80
Total Liabilities
670.96
593.23
537.29
490.80
508.07
474.68
406.65
395.69
383.60
346.03
Net Block
168.64
154.23
146.62
153.46
140.84
125.03
115.68
116.85
114.50
107.88
Gross Block
351.05
325.87
298.87
289.72
256.39
224.95
204.69
204.17
192.75
177.60
Accumulated Depreciation
182.42
171.64
152.25
136.26
115.55
99.91
89.01
87.32
78.25
69.72
Non Current Assets
326.73
290.63
230.02
225.91
217.27
207.08
190.85
139.96
142.37
134.15
Capital Work in Progress
4.78
3.25
3.04
0.79
6.63
3.06
1.67
1.40
8.95
10.35
Non Current Investment
126.64
97.92
73.16
52.84
63.83
66.17
56.78
7.21
5.71
4.21
Long Term Loans & Adv.
22.47
31.75
3.83
18.39
5.71
12.32
16.08
14.02
12.72
11.40
Other Non Current Assets
1.38
0.50
0.23
0.43
0.26
0.49
0.65
0.47
0.49
0.30
Current Assets
344.23
302.61
307.27
264.90
290.80
267.59
215.79
255.74
241.22
211.89
Current Investments
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Inventories
132.53
114.25
102.15
107.95
110.52
109.25
98.76
141.09
127.57
106.85
Sundry Debtors
168.53
151.47
154.97
125.18
135.28
124.19
89.71
79.80
73.68
69.66
Cash & Bank
8.10
5.38
11.82
7.62
9.24
7.77
6.55
8.14
10.18
8.03
Other Current Assets
35.06
12.04
5.66
4.00
35.75
26.38
20.77
26.70
29.79
27.35
Short Term Loans & Adv.
18.79
19.47
32.68
20.16
31.86
24.34
19.77
24.26
28.77
26.37
Net Current Assets
79.58
56.07
40.27
10.08
14.15
5.20
0.52
25.39
25.55
25.91
Total Assets
670.96
593.24
537.29
490.81
508.07
474.67
406.64
395.70
383.59
346.04

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Cash From Operating Activity
56.58
51.69
66.19
37.01
16.39
34.05
37.60
33.35
33.02
24.54
PBT
70.29
56.36
51.81
13.52
34.14
28.06
14.37
16.12
21.08
13.20
Adjustment
22.15
26.46
10.22
26.03
24.05
18.03
23.65
30.86
28.06
24.84
Changes in Working Capital
-20.50
-12.71
8.88
0.38
-37.01
-7.81
2.01
-8.83
-8.69
-7.81
Cash after chg. in Working capital
71.94
70.11
70.91
39.93
21.17
38.28
40.03
38.14
40.45
30.23
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-15.35
-18.43
-4.72
-2.92
-4.79
-4.23
-2.43
-4.79
-5.57
-5.69
Other Direct Exp. Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Extra & Other Items
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
-1.87
0.00
Cash From Investing Activity
-37.05
-25.35
-1.89
-14.55
-35.53
-19.47
-12.56
-4.49
-14.15
-9.13
Net Fixed Assets
-26.71
-27.21
-11.40
-27.49
-35.01
-21.65
-34.51
-5.35
-8.45
-1.59
Net Investments
-16.89
-16.92
-14.72
16.44
7.01
-5.59
-18.39
-6.25
-4.50
-3.99
Others
6.55
18.78
24.23
-3.50
-7.53
7.77
40.34
7.11
-1.20
-3.55
Cash from Financing Activity
-16.31
-27.04
-65.26
-21.07
18.25
-14.88
-22.62
-28.36
-19.66
-16.45
Net Cash Inflow / Outflow
3.23
-0.69
-0.96
1.39
-0.90
-0.30
2.42
0.51
-0.80
-1.04
Opening Cash & Equivalents
2.06
2.75
3.71
2.32
3.21
3.51
1.09
3.62
4.42
5.46
Closing Cash & Equivalent
5.28
2.06
2.75
3.71
2.32
3.21
3.51
4.13
3.62
4.42

Financial Ratios

Consolidated /

Standalone
Description
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Book Value (Rs.)
59.54
48.91
200.50
160.31
161.00
145.32
125.94
106.30
102.58
96.21
ROA
8.79%
7.94%
7.61%
0.86%
3.43%
3.62%
1.87%
2.49%
3.87%
5.71%
ROE
16.60%
16.34%
17.57%
2.18%
8.92%
9.54%
5.22%
7.53%
11.51%
17.23%
ROCE
19.32%
18.38%
18.61%
6.17%
12.21%
12.08%
9.58%
12.35%
15.07%
17.55%
Fixed Asset Turnover
1.91
1.85
1.51
1.41
2.01
1.86
1.73
2.16
2.29
2.27
Receivable days
90.24
96.88
115.10
123.37
98.07
97.59
87.53
65.47
61.73
61.68
Inventory Days
69.59
68.42
86.32
103.48
83.07
94.90
123.85
114.60
100.95
98.19
Payable days
167.40
180.16
195.33
115.36
107.20
119.49
100.03
67.14
57.33
53.73
Cash Conversion Cycle
-7.57
-14.87
6.09
111.49
73.94
73.01
111.35
112.93
105.34
106.14
Total Debt/Equity
0.24
0.29
0.42
0.78
0.78
0.69
0.78
0.96
1.05
1.05
Interest Cover
7.19
5.79
4.84
1.35
2.59
2.52
1.61
1.80
2.03
2.16

News Update:


  • Talbros Automotive Components gets nod to divest entire 40% stake in Nippon Leakless Talbros
    22nd Dec 2023, 17:57 PM

    The Board of Directors of the Company at its meeting held on December 22, 2023 has approved the same

    Read More

Source: www.accordfintech.com | DISCLAIMER: Information is provided " as is" and solely for informational purposes, not for trading purposes or advice, and may be delayed.